Biggest changeThe foregoing summary of the Credit Agreement and the transactions contemplated thereby does not purport to be a complete description and is qualified in its entirety by reference to the terms and conditions of the Credit Agreement and Security Agreement, copies of which are attached as Exhibit 10.1 and Exhibit 10.2, respectively to our Form 8-K as filed with the SEC on August 13, 2019, a First Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on October 29, 2019, a Second Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on June 30, 2020, a Third Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on August 24, 2021, a Fourth Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on December 9, 2021, and a Fifth Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on June 3, 2022.
Biggest changeThe foregoing summary of the Credit Agreement and the transactions contemplated thereby does not purport to be a complete description and is qualified in its entirety by reference to the terms and conditions of the Credit Agreement and Security Agreement, copies of which are attached as Exhibit 10.1 and Exhibit 10.2, respectively to our Form 8-K as filed with the SEC on August 13, 2019, a First Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on October 29, 2019, a Second Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on June 30, 2020, a Third Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on August 24, 2021, a Fourth Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on December 9, 2021, a Fifth Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on June 3, 2022, a Sixth Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on April 11, 2023, a Seventh Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on September 26, 2023, and an Eighth Amendment to Credit Agreement with the Lender as filed as Exhibit 10.1 on Form 8-K as filed with the SEC on February 16, 2024. 55 Table of Contents Investments in Yellowstone Acquisition Company and Sky Harbour In 2020, we acted as the sponsor for the initial public offering of Yellowstone and purchased 3,399,724 shares of Yellowstone Class B common stock and 7,719,799 private placement warrants at a combined cost of approximately $7.8 million.
Under the Term Loan, Link is required to comply with the following financial covenants: A consolidated leverage ratio for any test period ending on the last day of any fiscal quarter of Link (a) beginning with the fiscal quarter ended December 31, 2021 of not greater than 3.50 to 1.00, (b) beginning with the fiscal quarter ended December 31, 2022 of not greater than 3.25 to 1.00 and (c) beginning with the fiscal quarter ending December 31, 2023 and thereafter of not greater than 3.00 to 1.00, and a minimum consolidated fixed charge coverage ratio of not less than 1.15 to 1.00 measured quarterly, based on rolling four quarters.
Under the Term Loan, Link is required to comply with the following financial covenants: A consolidated leverage ratio for any test period ending on the last day of any fiscal quarter of Link (a) beginning with the fiscal quarter ended December 31, 2021 of not greater than 3.50 to 1.00, (b) beginning with the fiscal quarter ended December 31, 2022 of not greater than 3.25 to 1.00 and (c) beginning with the fiscal quarter ended December 31, 2023 and thereafter of not greater than 3.00 to 1.00, and a minimum consolidated fixed charge coverage ratio of not less than 1.15 to 1.00 measured quarterly, based on rolling four quarters.
Upon delivery of a placement notice (a “Placement Notice”) and upon the terms and subject to the conditions of the Sales Agreement, WFS will use reasonable efforts consistent with its normal trading and sales practices, applicable laws and the rules of the NYSE to sell the shares available under the ATM Program from time to time based upon our instructions for the sales, including price, time or size limits specified, and otherwise in accordance with, the terms of such Placement Notice.
Upon delivery of a placement notice (a “Placement Notice”) and upon the terms and subject to the conditions of the 2022 Sales Agreement, WFS will use reasonable efforts consistent with its normal trading and sales practices, applicable laws and the rules of the NYSE to sell the shares available under the ATM Program from time to time based upon our instructions for the sales, including price, time or size limits specified, and otherwise in accordance with, the terms of such Placement Notice.
In the future, if our ownership interest in Sky Harbour's Class A common stock drops below 20%, we will no longer be able to record our investment under the equity method and will be required to include any unrealized gains or losses related to the change in Sky Harbour's stock price in our reported earnings.
In the future, if our ownership interest in Sky Harbour's Class A common stock drops below 20%, we may no longer be able to record our investment under the equity method and will be required to include any unrealized gains or losses related to the change in Sky Harbour's stock price in our reported earnings.
We conduct and plan to continue to conduct our activities in such a manner as not to be deemed an investment company under the Investment Company Act. Therefore, no more than 40% of our total assets can be invested in investment securities, as such term is defined in the Investment Company Act.
We conduct and plan to continue to conduct our activities in such a manner as not to be deemed an investment company under the Investment Company Act of 1940 (the "Investment Company Act"). Therefore, no more than 40% of our total assets can be invested in investment securities, as such term is defined in the Investment Company Act.
Purchased Intangibles and Other Long-Lived Assets We amortize intangible assets with finite lives over their estimated useful lives, which range between two years and 50 years as follows: Years Customer relationships 10 to 15 Permits, licenses, and lease acquisition costs 10 to 50 Noncompetition and nonsolicitation agreements 5 Technology, trade names, and trademarks 10 to 20 Site location 15 Capitalized contract costs 10 Purchased intangible assets, including long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be fully recoverable.
Purchased Intangibles and Other Long-Lived Assets We amortize intangible assets with finite lives over their estimated useful lives, which range between five years and 50 years as follows: Years Customer relationships 10 to 15 Permits, licenses, and lease acquisition costs 10 to 50 Noncompetition and nonsolicitation agreements 5 Technology, trade names, and trademarks 10 to 20 Site location 15 Capitalized contract costs 10 Purchased intangible assets, including long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be fully recoverable.
The foregoing description of the 2022 Sales Agreement is not complete and is qualified in its entirety by reference to the full text of such agreement, a copy of which is filed as Exhibit 1.1 to the Current Report on Form 8-K dated December 8, 2022 and is incorporated herein by reference. 52 Table of Contents Link Credit Agreement On August 12, 2019, Link entered into a Credit Agreement (the “Credit Agreement”) with First National Bank of Omaha (the “Lender”) under which Link could borrow up to $40 million (the “Credit Facility”).
The foregoing description of the 2022 Sales Agreement is not complete and is qualified in its entirety by reference to the full text of such agreement, a copy of which is filed as Exhibit 1.1 to the Current Report on Form 8-K dated December 8, 2022 and is incorporated herein by reference. 54 Table of Contents Link Credit Agreement On August 12, 2019, Link entered into a Credit Agreement (the “Credit Agreement”) with First National Bank of Omaha (the “Lender”) under which Link could borrow up to $40 million (the “Credit Facility”).
Also, upon the closing of the business combination, we purchased an additional 4,500,000 shares of Sky Harbour Class A common stock for a purchase price of $45 million. ● Upon the closing of the Sky Harbour business combination, our Class B common stock converted to Class A common stock of Sky Harbour and our private placement warrants are now exercisable to purchase 7,719,779 shares of Class A common stock of Sky Harbour. ● Each Sky Harbour Warrant is exercisable for one share of Class A common stock at a price of $11.50 per share, subject to adjustment, with each Sky Harbour Warrant being exercisable through January 25, 2026.
Also, upon the closing of the business combination, we purchased an additional 4,500,000 shares of Sky Harbour Class A common stock for a purchase price of $45 million. ● Upon the closing of the Sky Harbour business combination, our Class B common stock converted to Class A common stock of Sky Harbour and our private placement warrants are now exercisable to purchase 7,719,779 shares of Class A common stock of Sky Harbour. ● Each Sky Harbour Warrant is exercisable for one share of Class A common stock at a price of $11.50 per share, subject to adjustment, with each Sky Harbour Warrant being exercisable through January 25, 2027.
Off-Balance Sheet Arrangements Except for our normal operating leases, we do not have any off-balance sheet financing arrangements, transactions or special purpose entities. 55 Table of Contents Critical Accounting Policies and Estimates The preparation of the consolidated financial statements and related notes to the consolidated financial statements requires us to make estimates that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosures of contingent assets and liabilities.
Off-Balance Sheet Arrangements Except for our normal operating leases, we do not have any off-balance sheet financing arrangements, transactions or special purpose entities. 57 Table of Contents Critical Accounting Policies and Estimates The preparation of the consolidated financial statements and related notes to the consolidated financial statements requires us to make estimates that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosures of contingent assets and liabilities.
While we intend to hold our current securities for the longer term, we may in the future choose to sell them for a variety of reasons resulting in realized losses or gains. Additionally, we have evaluated our investment in Sky Harbour as of December 31, 2022, and determined that there was not an other-than-temporary impairment.
While we intend to hold our current securities for the longer term, we may in the future choose to sell them for a variety of reasons resulting in realized losses or gains. Additionally, we have evaluated our investment in Sky Harbour as of December 31, 2023, and determined that there was not an other-than-temporary impairment.
Liquidity and Capital Resources Currently, we own billboards in Alabama, Arkansas, Florida, Georgia, Illinois, Iowa, Kansas, Missouri, Nebraska, Nevada, Oklahoma, South Dakota, Tennessee, Virginia, West Virginia and Wisconsin, a surety insurance company we acquired in December 2016, surety insurance brokerage firms we acquired in 2016, 2017 and 2021, broadband services providers whose assets we acquired in March 2020, December 2020 and April 2022, minority investments in commercial real estate management and brokerage services, a bank focused on servicing the automotive loan market and a developer of private aviation infrastructure focused on building, leasing and managing business aviation hangars.
Liquidity and Capital Resources Currently, we own billboards in Alabama, Arkansas, Florida, Georgia, Illinois, Iowa, Kansas, Missouri, Nebraska, Nevada, Oklahoma, South Dakota, Tennessee, Virginia, West Virginia and Wisconsin, a surety insurance company we acquired in December 2016, surety insurance brokerage firms we acquired in 2016, 2017 and 2021, broadband services providers whose assets we acquired in 2020, 2022 and 2023, minority investments in commercial real estate management and brokerage services, a bank focused on servicing the automotive loan market, and a developer of private aviation infrastructure focused on building, leasing and managing business aviation hangars.
For finite-lived intangible assets, the period over which the assets are expected to contribute directly to future cash flows is evaluated against our historical experience. Impairment losses are recognized only if the carrying amount exceeds its fair value. 56 Table of Contents We have acquired goodwill related to our various business acquisitions.
For finite-lived intangible assets, the period over which the assets are expected to contribute directly to future cash flows is evaluated against our historical experience. Impairment losses are recognized only if the carrying amount exceeds its fair value. 58 Table of Contents We have acquired goodwill related to our various business acquisitions.
We will continue to review our investment in Sky Harbour for an other-than-temporary impairment on a quarterly basis or upon the occurrence of certain events. If Sky Harbour's stock price drops below our carrying value of $8.15 per share for a sustained period of time, it will likely result in an impairment of our investment.
We will continue to review our investment in Sky Harbour for an other-than-temporary impairment on a quarterly basis or upon the occurrence of certain events. If Sky Harbour's stock price drops below our carrying value of $7.15 per share for a sustained period of time, it will likely result in an impairment of our investment.
Crescent is located in New Orleans and generates the majority of its revenues from indirect subprime automobile lending across the United States. 41 Table of Contents ● In October 2020, our subsidiary BOC Yellowstone served as sponsor for the underwritten initial public offering of a special purpose acquisition company named Yellowstone Acquisition Company.
Crescent is located in New Orleans and generates the majority of its revenues from indirect subprime automobile lending across the United States. 42 Table of Contents ● In October 2020, our subsidiary BOC Yellowstone served as sponsor for the underwritten initial public offering of a special purpose acquisition company named Yellowstone Acquisition Company.
The terms of the Sky Harbour business combination prohibited us from selling any of our securities in Sky Harbour prior to January 25, 2023 but has since expired. 54 Table of Contents We believe that our existing cash and short-term investments, funds available through the Credit Agreement Link entered into on August 12, 2019, as amended, and any funds that we may receive from cash flows from operations will be sufficient to meet working capital requirements and anticipated capital expenditures for the next 12 months.
The terms of the Sky Harbour business combination prohibited us from selling any of our securities in Sky Harbour prior to January 25, 2023 and has since expired. 56 Table of Contents We believe that our existing cash and short-term investments, funds available through the Credit Agreement Link entered into on August 12, 2019, as amended, and any funds that we may receive from cash flows from operations will be sufficient to meet working capital requirements and anticipated capital expenditures for the next 12 months.
In addition, we have made several billboard acquisitions on a smaller scale since that date. We believe that we are a leading outdoor billboard advertising company in the markets we serve in the Midwest. As of December 31, 2022, we operate approximately 4,000 billboards with approximately 7,600 advertising faces.
In addition, we have made several billboard acquisitions on a smaller scale since that date. We believe that we are a leading outdoor billboard advertising company in the markets we serve in the Midwest. As of December 31, 2023, we operate approximately 4,000 billboards with approximately 7,600 advertising faces.
The Company was in compliance with these covenants as of December 31, 2022. The Credit Agreement includes representations and warranties, reporting covenants, affirmative covenants, negative covenants, financial covenants and events of default customary for financings of this type. Upon the occurrence of an event of default the Lender may accelerate the loan.
The Company was in compliance with these covenants as of December 31, 2023. The Credit Agreement includes representations and warranties, reporting covenants, affirmative covenants, negative covenants, financial covenants and events of default customary for financings of this type. Upon the occurrence of an event of default the Lender may accelerate the loan.
No officer or director has any beneficial interest in any shares eligible for resale by the selling shareholders. 51 Table of Contents At The Market Offering Programs Starting in March 2018, we utilized our "at the market" offering that was part of our 2018 Shelf Registration Statement.
No officer or director has any beneficial interest in any shares eligible for resale by the selling shareholders. 53 Table of Contents At The Market Offering Programs Starting in March 2018, we utilized our "at the market" offering that was part of our 2018 Shelf Registration Statement.
On December 6, 2021, Link entered into a Fourth Amendment to Credit Agreement (the "Fourth Amendment"), which modified the Credit Agreement by increasing the borrowing limit to $30 million and combining the outstanding balances under Term Loan 1 and Term Loan 2 as well as any incremental borrowings into a term loan ("Term Loan").
On December 6, 2021, Link entered into a Fourth Amendment to Credit Agreement, which modified the Credit Agreement by increasing the borrowing limit to $30 million and combining the outstanding balances under Term Loan 1 and Term Loan 2 as well as any incremental borrowings into a term loan (“Term Loan”).
Quantitative and Qualitative Disclosures about Market Risk At December 31, 2022, we held no significant derivative instruments that materially increased our exposure to market risks for interest rates, foreign currency rates, commodity prices or other market price risks.
Quantitative and Qualitative Disclosures about Market Risk At December 31, 2023, we held no significant derivative instruments that materially increased our exposure to market risks for interest rates, foreign currency rates, commodity prices or other market price risks.
Link's existing credit facility imposes restrictions on Link that could increase our vulnerability to general adverse economic and industry conditions by limiting our flexibility in planning for and reacting to changes in our billboard, insurance, and broadband businesses.
Link’s existing credit facility imposes restrictions on Link that could increase our vulnerability to general adverse economic and industry conditions by limiting our flexibility in planning for and reacting to changes in our billboard, insurance, asset management, and broadband businesses.
Our operations are currently conducted entirely within the U.S.; therefore, we had no significant exposure to foreign currency exchange rate risk. 58 Table of Contents Recently Issued Accounting Pronouncements Management reviewed currently issued pronouncements during the year ended December 31, 2022, and believes that any other recently issued, but not yet effective, accounting standards, if currently adopted, would not have a material effect on the accompanying consolidated financial statements.
Our operations are currently conducted entirely within the U.S.; therefore, we had no significant exposure to foreign currency exchange rate risk. 60 Table of Contents Recently Issued Accounting Pronouncements Management reviewed currently issued pronouncements during the year ended December 31, 2023, and believes that any other recently issued, but not yet effective, accounting standards, if currently adopted, would not have a material effect on the accompanying consolidated financial statements.
Item 6. Selected Financial Data . Not applicable as we are a “smaller reporting company.” 40 Table of Contents Item 7 . Management ’ s Discussion and Analysis of Financial Cond ition and Results of Operations .
Item 6. Selected Financial Data . Not applicable as we are a “smaller reporting company.” 41 Table of Contents Item 7 . Management ’ s Discussion and Analysis of Financial Cond ition and Results of Operations .
How We Generate Our Revenues and Evaluate Our Business We currently generate revenues primarily through billboard advertising and related services, from the sale of surety insurance and related brokerage activities and by providing high-speed broadband services.
How We Generate Our Revenues and Evaluate Our Business We currently generate revenues primarily through billboard advertising and related services, from the sale of surety insurance and related brokerage activities, by providing high-speed broadband services, and asset management services.
In our surety business, direct cost of services includes commissions, premium taxes, fees and assessments, and losses and loss adjustment expenses. 43 Table of Contents Results of Operations Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 The following is a comparison of our results of operations for the year ended December 31, 2022, which we refer to as “fiscal 2022,” compared to the year ended December 31, 2021 which we refer to as “fiscal 2021.” Revenues.
In our surety business, direct cost of services includes commissions, premium taxes, fees and assessments, and losses and loss adjustment expenses. 44 Table of Contents Results of Operations Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 The following is a comparison of our results of operations for the year ended December 31, 2023, which we refer to as “fiscal 2023,” compared to the year ended December 31, 2022 which we refer to as “fiscal 2022.” Revenues.
There may also be a future impairment of our investment if our expectations about Sky Harbour's prospective results of operations and cash flows decline, which could be influenced by a variety of factors including adverse market conditions. Net Income Att ributable to Common Stockholders .
There may also be a future impairment of our investment if our expectations about Sky Harbour's prospective results of operations and cash flows decline, which could be influenced by a variety of factors including adverse market conditions. Net (Loss) Income Attributable to Common Stockholders.
However, our ability to resell any significant portion of these shares are limited by both the large number of shares and warrants we hold relative to the average trading volume of these securities as well as blackout periods which may prevent us from selling shares as one of our Co-Chief Executive Officers serves on Sky's Board of Directors.
However, our ability to resell any significant portion of these shares is limited by both the large number of shares and warrants we hold relative to the average trading volume of these securities as well as blackout periods which may prevent us from selling shares as one of our Co-Chief Executive Officers serves on Sky Harbour’s Board of Directors.
The increase in premiums earned was primarily due to increases in production throughout fiscal 2021 and fiscal 2022.
The increase in premiums earned was primarily due to increases in production throughout fiscal 2022 and fiscal 2023.
Due to the size of our percentage ownership interest in Sky Harbour's Class A common stock, our investment is recorded under the equity method using the fair market value of Sky Harbour's Class A common stock as of the date of the business combination and we do not include any unrealized gains or losses related to the change in Sky Harbour's stock price in our reported earnings.
Due to the size of our percentage ownership interest in Sky Harbour's Class A common stock and our right to elect one of the seven members of Sky Harbour's Board of Directors, our investment is recorded under the equity method using the fair market value of Sky Harbour's Class A common stock as of the date of the business combination and we do not include any unrealized gains or losses related to the change in Sky Harbour's stock price in our reported earnings.
Principal amounts under the Term Loan are payable in monthly installments according to a 15-year amortization schedule with principal payments commencing on January 1, 2022. The Term Loan is payable in full on December 6, 2028.
Principal amounts under the Term Loan were payable in monthly installments according to a 15-year amortization schedule with principal payments commencing on January 1, 2022. Starting July 1, 2023, principal amounts under the Term Loan are payable in monthly installments according to a 25-year amortization schedule. The Term Loan is payable in full on December 6, 2028.
Our conclusion was based on several contributing factors, including: (i) our assessment that the underlying business and financial condition of Sky Harbour is favorable; (ii) the period of time for which the fair value has been less than the carrying value, (iii) the recovery of Sky Harbour's stock price since the beginning of 2023, and (iv) our ability and intent to hold the investment.
Our conclusion was based on several contributing factors, including: (i) our assessment that the underlying business and financial condition of Sky Harbour is favorable; (ii) the period of time for which the fair value was less than the carrying value during 2023, (iii) the recovery of Sky Harbour's stock price during the last few months of 2023, and (iv) our ability and intent to hold the investment.
The key factors affecting our broadband operations results during fiscal 2022 were as follows: ● Total cost of revenues increased as a percentage of total segment operating revenues from 21.8% in fiscal 2021 to 26.3% in fiscal 2022.
The key factors affecting our broadband operations results during fiscal 2023 were as follows: ● Total cost of revenues increased as a percentage of total segment operating revenues from 26.3% in fiscal 2022 to 28.2% in fiscal 2023.
In December 2021, we agreed to provide Sky Harbour an additional $45 million through the purchase of 4,500,000 shares of Class A common stock upon the closing of the Sky Harbour business combination, which was consummated in January 2022. ● We recently established a subsidiary within BOAM to operate a proposed build for rent business in which we would develop and own single family detached and/or townhomes for long term rental.
In December 2021, we agreed to provide Sky Harbour an additional $45 million through the purchase of 4,500,000 shares of Class A common stock upon the closing of the Sky Harbour business combination, which was consummated in January 2022. ● In 2021, we established the BFR Fund subsidiary within BOAM to operate a proposed build-for-rent business, focusing on developing, building, and managing single family detached and/or townhomes for long term rentals.
We recognize revenues for written premium over the life of the surety bond and, as a result, increased sales activities are not fully reflected in the quarter in which the surety bond is issued. ● Insurance commissions generated by our surety brokerage operations decreased by 7.3% in fiscal 2022 when compared to fiscal 2021, mainly due to reduced production through outside insurance carriers as more bonds are placed directly with UCS. ● Commissions paid as a percentage of total segment operating revenues increased from 20.2% in fiscal 2021 to 21.9% in fiscal 2022, mainly due to increased production from non-affiliated insurance brokerage firms. ● Losses and loss adjustment expenses as a percentage of insurance revenues increased from 8.4% in fiscal 2021 to 11.5% in fiscal 2022.
We recognize revenues for written premium over the life of the surety bond and, as a result, increased sales activities are not fully reflected in the quarter in which the surety bond is issued. ● Insurance commissions generated by our surety brokerage operations decreased by 8.1% in fiscal 2023 when compared to fiscal 2022, mainly due to reduced production through outside insurance carriers. ● Commissions paid as a percentage of total segment operating revenues increased from 21.9% in fiscal 2022 to 24.8% in fiscal 2023, mainly due to increased production from non-affiliated insurance brokerage firms. ● Losses and loss adjustment expenses as a percentage of insurance revenues increased slightly from 11.5% in fiscal 2022 to 11.6% in fiscal 2023.
Total costs and expenses as a percentage of revenues decreased from 141.7% in fiscal 2021 to 106.4% in fiscal 2022. The key factors impacting costs and expenses across each of our businesses during fiscal 2022 were as follows: ● Cost of billboard revenues decreased as a percentage of billboard revenues from 38.4% in fiscal 2021 to 36.7% in fiscal 2022.
Total costs and expenses as a percentage of revenues increased from 106.4% in fiscal 2022 to 109.2% in fiscal 2023. The key factors impacting costs and expenses across each of our businesses during fiscal 2023 were as follows: ● Cost of billboard revenues decreased as a percentage of billboard revenues from 36.7% in fiscal 2022 to 35.3% in fiscal 2023.
The revolving line of credit loan facility has a $5,000,000 maximum availability. Interest payments are based on the U.S. Prime Rate minus an applicable margin ranging between 0.65% and 1.15% dependent on Link’s consolidated leverage ratio. The revolving line of credit is due and payable on August 12, 2023.
On September 22, 2023, the maximum availability under the revolving line of credit loan facility was increased from $5,000,000 to $10,000,000. Interest payments are based on the U.S. Prime Rate minus an applicable margin ranging between 0.65% and 1.15% dependent on Link’s consolidated leverage ratio. The new revolving line of credit is due and payable on August 12, 2025.
We run the risk of inadvertently being deemed to be an investment company that is required to register under the Investment Company Act of 1940 (the “Investment Company Act”) because a significant portion of our assets consists of investments in companies in which we own less than a majority interest.
Although we do not currently hold investments in an amount which would cause us to register under the Investment Company Act, we run the risk of inadvertently being deemed to be an investment company that is required to register under the Investment Company Act because a significant portion of our assets consists of investments in companies in which we own less than a majority interest.
The decrease was mainly related to lower commissions paid and ground rent expense as a percentage of billboard revenues. ● Cost of broadband revenues increased as a percentage of broadband revenues from 21.8% in fiscal 2021 to 26.3% in fiscal 2022.
The decrease was mainly related to lower ground rent expense as a percentage of billboard revenues. ● Cost of broadband revenues increased as a percentage of broadband revenues from 26.3% in fiscal 2022 to 28.2% in fiscal 2023.
These funds are managed by 24th Street Asset Management, LLC, a subsidiary of 24th Street Holding Company, LLC, and focus on opportunities within secured lending and direct investments in commercial real estate. ● In December 2017, we invested $10 million in common units of DFH, the parent company of Dream Finders Homes, LLC, a national home builder with operations in Colorado, Florida, Georgia, Maryland, North Carolina, South Carolina, Texas and Virginia.
These funds are managed by 24th Street, and focus on opportunities within secured lending and direct investments in commercial real estate. ● In December 2017, we invested $10 million in common units of DFH, the parent company of Dream Finders Homes, LLC, a national home builder.
Since the signing of the 2022 Sales Agreement, we sold 7,887 shares of Class A common stock in December 2022 for gross proceeds of approximately $205 thousand and 1,097,824 shares of our Class A common stock in January and February 2023 for gross sale proceeds of approximately $28.1 million.
Since the signing of the 2022 Sales Agreement, we sold 7,887 shares of Class A common stock in December 2022 for gross proceeds of approximately $205 thousand and 1,532,065 shares of our Class A common stock during fiscal 2023 for gross sale proceeds of approximately $37.5 million.
As of March 20, 2023, we hold 13,118,474 shares of Sky Harbour Class A common stock and 7,719,779 Sky Harbour Warrants. ● All of the shares of Sky Harbour Class A common stock that we own as well as the Sky Harbour Warrants and the shares of Sky Harbour Class A common stock underlying the Sky Harbour Warrants were registered with the SEC in 2022. ● All of the shares of Sky Harbour Class A common stock and Sky Harbour Warrants to purchase Class A common stock that we hold have been registered under the Securities Act.
As of December 31, 2023, we hold 13,118,474 shares of Sky Harbour Class A common stock and 7,719,779 Sky Harbour Warrants. ● All the shares of Sky Harbour Class A common stock and Sky Harbour Warrants to purchase Class A common stock that we hold have been registered under the Securities Act.
Long-term debt included within our consolidated balance sheet as of December 31, 2022 consists of Link’s Term Loan borrowings of $28,499,270, of which $1,545,090 is classified as current. There were no amounts outstanding related to the revolving line of credit as of December 31, 2022.
Long-term debt included within our consolidated balance sheet as of December 31, 2023 consists of Link’s Term Loan borrowings of $27,337,766, of which $814,667 is classified as current. There were no amounts outstanding related to the revolving line of credit as of December 31, 2023.
The key factors affecting our billboard operations results during fiscal 2022 were as follows: ● Ground rent expense decreased as a percentage of total segment operating revenues from 20.5% in fiscal 2021 to 19.7% in fiscal 2022. ● Commissions paid as a percentage of total segment operating revenues decreased from 9.5% in fiscal 2021 to 7.9% in fiscal 2022.
The key factors affecting our billboard operations results during fiscal 2023 were as follows: ● Ground rent expense decreased as a percentage of total segment operating revenues from 19.7% in fiscal 2022 to 18.6% in fiscal 2023. ● Commissions paid as a percentage of total segment operating revenues remained flat at 7.9% in fiscal 2022 and in fiscal 2023. ● Employee costs as a percentage of total segment operating revenues decreased from 17.1% in fiscal 2022 to 16.5% in fiscal 2023.
In April 2022, we acquired substantially all of the business assets of InfoWest, which are fiber and fixed wireless internet service providers with over 20,000 customers throughout Southern and Central Utah, Northern Arizona and Moapa Valley, Nevada. We hope to continue to expand in Arizona, Florida, Nevada, Utah, and other locales.
In April 2022, we acquired substantially all of the business assets of InfoWest, which are fiber and fixed wireless internet service providers with over 20,000 customers throughout Southern and Central Utah, Northern Arizona and Moapa Valley, Nevada. As of December 31, 2023, we have approximately 43,000 broadband customers.
The ATM Program pursuant to the 2022 Sales Agreement will automatically terminate upon the issuance and sale of all of the shares available for sale under the ATM Program through WFS.
The ATM Program pursuant to the 2022 Sales Agreement will automatically terminate upon the issuance and sale of all of the shares available for sale under the ATM Program through WFS. In addition, we may terminate the 2022 Sales Agreement with WFS without penalty upon 10 days’ notice.
Net cash used in operating activities was $5,165,165 during fiscal 2022 as compared to net cash provided by operating activities of $7,768,237 during fiscal 2021.
Net cash provided by operating activities was $16,059,125 during fiscal 2023 as compared to net cash used in operating activities of $5,165,165 during fiscal 2022.
The key factors impacting revenue across each of our businesses during fiscal 2022 were as follows: ● Net billboard rentals increased by 24.6% in fiscal 2022, when compared to fiscal 2021, reflecting the acquisition of billboards from Keleher and Missouri Neon, which accounted for approximately 13.9% of our billboard revenues in fiscal 2022, as well as an improvement in rental and occupancy rates across a number of our markets. ● Revenue from broadband services in fiscal 2022 increased 87.9% from fiscal 2021, mainly reflecting revenues generated from the InfoWest and Go Fiber acquisitions. ● Premiums earned from our UCS insurance subsidiary increased 38.5% in fiscal 2022 when compared to the fiscal 2021.
The key factors impacting revenue across each of our businesses during fiscal 2023 were as follows: ● Net billboard rentals increased by 9.4% in fiscal 2023, when compared to fiscal 2022, reflecting an improvement in rental and occupancy rates across a number of our markets as well as the acquisition of billboards from Elevation during the fourth quarter of fiscal 2022. ● Revenue from broadband services in fiscal 2023 increased 23.5% from fiscal 2022, mainly reflecting revenues generated from the InfoWest and Go Fiber acquisitions completed in April 2022 as well as subscriber growth across a number of our markets. ● Premiums earned from our UCS insurance subsidiary increased 30.8% in fiscal 2023 when compared to the fiscal 2022.
In fiscal 2022, total operating revenues increased by 87.9% when compared to fiscal 2021 mainly reflecting the revenues generated from the InfoWest and Go Fiber acquisitions.
In fiscal 2023, total operating revenues increased by 23.5% when compared to fiscal 2022 mainly reflecting the revenues generated from the InfoWest and Go Fiber acquisitions which were completed in April 2022.
At December 31, 2022, we had approximately $25 million in unrestricted cash and $34 million in short-term treasury securities. If future additional significant acquisition opportunities, expansion opportunities within our billboard and broadband services businesses, and possible further development under our build for rent business become available in excess of our currently available cash, U.S.
If future additional significant acquisition opportunities, expansion opportunities within our billboard and broadband services businesses, and possible further development under our build for rent business become available in excess of our currently available cash, U.S.
Net cash used in financing activities was $109,725,630 during fiscal 2022 as compared to net cash provided by financing activities of $64,644,655 during fiscal 2021.
Treasury securities. Net Cash Provided by (Used in) Financing Activities . Net cash provided by financing activities was $32,940,258 during fiscal 2023 as compared to net cash used in financing activities of $109,725,630 during fiscal 2022.
Our net loss from operations included $15,330,216 from non-cash amortization, depreciation and accretion expenses in fiscal 2022, as compared to $10,262,994 in fiscal 2021. 45 Table of Contents Other Income (Expense). In fiscal 2022, we had net other income of $9,019,038.
Our net loss from operations included $19,781,536 from non-cash amortization, depreciation and accretion expenses in fiscal 2023, as compared to $15,330,216 in fiscal 2022. 46 Table of Contents Other Income (Expense). In fiscal 2023, we had a net other loss of $294,060.
We recognize revenues for written premium over the life of the surety bond and, as a result, increased sales activities are not fully reflected in the quarter in which the surety bond is issued. ● Revenue from insurance commissions generated by our surety brokerage operations decreased by 7.3% in fiscal 2022 when compared to fiscal 2021, mainly due to reduced production through outside insurance carriers as more bonds are placed directly with UCS. ● Investment and other income at UCS increased from $339,061 in fiscal 2021 to $662,270 in fiscal 2022. 44 Table of Contents Expenses.
We recognize revenues for written premium over the life of the surety bond and, as a result, increased sales activities are not fully reflected in the quarter in which the surety bond is issued. ● Revenue from insurance commissions generated by our surety brokerage operations decreased by 8.1% in fiscal 2023 when compared to fiscal 2022, mainly due to reduced production through outside insurance carriers. ● Investment and other income at UCS and BOAM increased from $662,270 in fiscal 2022 to $2,156,199 in fiscal 2023, mainly due to the increase in interest rates over the past 12 to 18 months for assets held by UCS and the consolidation of 24th Street during the second quarter of fiscal 2023. 45 Table of Contents Expenses.
Net loss from operations in fiscal 2022 was $5,229,895, or 6.4% of total revenues, as compared to a net loss from operations of $23,766,869, or 41.7% of total revenues, in fiscal 2021.
Net loss from operations in fiscal 2023 was $8,852,403, or 9.2% of total revenues, as compared to a net loss from operations of $5,229,895, or 6.4% of total revenues, in fiscal 2022.
For issued or modified warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component of additional paid-in capital at the time of issuance.
The warrants are subject to remeasurement at each balance sheet date and any change in fair value is recognized in our statement of operations. For issued or modified warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component of additional paid-in capital at the time of issuance.
Revenues increased within each our our businesses during fiscal 2022 when compared to fiscal 2021.
Revenues increased within each our our businesses, except for our surety brokerage operations, during fiscal 2023 when compared to fiscal 2022.
In fiscal 2022, there was a 24.6% increase in net billboard revenues from fiscal 2021, reflecting the acquisition of billboards from Keleher and Missouri Neon, which accounted for approximately 13.9% of our billboard revenues in fiscal 2022, as well as an improvement in rental and occupancy rates across a number of our markets.
In fiscal 2023, there was a 9.4% increase in net billboard revenues from fiscal 2022, reflecting an improvement in rental and occupancy rates across a number of our markets as well as the acquisition of billboards from Elevation during the fourth quarter of fiscal 2022.
The increase is mainly driven by the InfoWest and Go Fiber acquisitions as well as our FFH business. ● Cost of insurance revenues increased as a percentage of insurance revenues from 31.1% in fiscal 2021 to 35.6% in fiscal 2022.
The increase is mainly driven by the InfoWest and Go Fiber acquisitions completed in April 2022 as well as an increase in sales commissions and fuel costs. ● Cost of insurance revenues increased as a percentage of insurance revenues from 35.6% in fiscal 2022 to 38.5% in fiscal 2023.
The table below summarizes our cash flows in dollars for fiscal 2022 and fiscal 2021: 2022 2021 Net cash (used in) provided by operating activities $ (5,165,165 ) $ 7,768,237 Net cash provided by (used in) investing activities 87,862,907 (45,670,808 ) Net cash (used in) provided by financing activities (109,725,630 ) 64,644,655 Net (decrease) increase in cash, cash equivalents, and restricted cash $ (27,027,888 ) $ 26,742,084 Net Cash (Used in) Provided by Operating Activities.
The table below summarizes our cash flows in dollars for fiscal 2023 and fiscal 2022: 2023 2022 Net cash provided by (used in) operating activities $ 16,059,125 $ (5,165,165 ) Net cash (used in) provided by investing activities (64,252,691 ) 87,862,907 Net cash provided by (used in) financing activities 32,940,258 (109,725,630 ) Net (decrease) increase in cash, cash equivalents, and restricted cash $ (15,253,308 ) $ (27,027,888 ) Net Cash Provided by (Used in) Operating Activities.
The decrease is due to organic revenue growth as well as the impact from the Keleher and Missouri Neon acquisitions. ● General and administrative expenses increased slightly as a percentage of total segment operating revenues from 9.0% fiscal 2021 to 9.2% in fiscal 2022.
The decrease is due to organic revenue growth as well as the impact from the Elevation acquisition. ● General and administrative expenses decreased slightly as a percentage of total segment operating revenues from 9.2% fiscal 2022 to 9.1% in fiscal 2023. ● Depreciation and amortization expense increased by $494,042 and $258,879, respectively, from fiscal 2022.
In fiscal 2022, total operating revenues increased by 30.5% when compared to fiscal 2021, mainly due to increased earned premiums at our UCS insurance subsidiary. The key factors affecting our insurance operations results during fiscal 2022 were as follows: ● Premiums earned from our UCS insurance subsidiary increased 38.5% in fiscal 2022 when compared to fiscal 2021.
The key factors affecting our insurance operations results during fiscal 2023 were as follows: ● Premiums earned from our UCS insurance subsidiary increased 30.8% in fiscal 2023 when compared to fiscal 2022. The increase in premiums earned was primarily due to increases in production throughout fiscal 2022 and fiscal 2023.
This is compared to net income attributable to common stockholders of $52,748,177 in fiscal 2021, or income per share of $1.82, based on 29,046,514 diluted weighted average shares outstanding. 46 Table of Contents The following tables report results for the three segments in which we operate, billboards, broadband and insurance, for fiscal 2022 and fiscal 2021: Results of Billboard Operations For the Years Ended December 31, 2022 2021 Amount As a % of Segment Operating Revenues Amount As a % of Segment Operating Revenues Operating Revenues Billboard rentals, net $ 39,244,726 100.0 % $ 31,499,235 100.0 % Cost of Revenues Ground rents 7,753,495 19.7 % 6,458,703 20.5 % Utilities 1,672,420 4.3 % 1,258,236 4.0 % Commissions paid 3,103,413 7.9 % 3,005,012 9.5 % Other costs of revenues 1,866,299 4.8 % 1,372,883 4.4 % Total cost of revenues 14,395,627 36.7 % 12,094,834 38.4 % Gross margin 24,849,099 63.3 % 19,404,401 61.6 % Other Operating Expenses Employee costs 6,724,871 17.1 % 5,838,942 18.5 % Professional fees 521,377 1.3 % 670,897 2.1 % General and administrative 3,591,370 9.2 % 2,840,673 9.0 % Amortization 3,674,411 9.4 % 3,428,811 10.9 % Depreciation 4,581,316 11.7 % 3,584,767 11.4 % Accretion 196,099 0.5 % 120,589 0.4 % (Gain) loss on disposition of assets (175,262 ) (0.5 %) 175,254 0.6 % Total expenses 19,114,182 48.7 % 16,659,933 52.9 % Segment Income from Operations 5,734,917 14.6 % 2,744,468 8.7 % Interest expense, net (1,138,242 ) (2.9 %) (927,437 ) (2.9 %) Net Income Attributable to Common Stockholders $ 4,596,675 11.7 % $ 1,817,031 5.8 % Comparison of Fiscal 2022 to Fiscal 2021.
This is compared to net income attributable to common stockholders of $10,233,400 in fiscal 2022, or income per share of $0.34, based on 29,766,247 diluted weighted average shares outstanding. 47 Table of Contents The following tables report results for the following four segments in which we operate: billboards, broadband, insurance and asset management for fiscal 2023 and fiscal 2022: Results of Billboard Operations For the Years Ended December 31, 2023 2022 Amount As a % of Segment Operating Revenues Amount As a % of Segment Operating Revenues Operating Revenues Billboard rentals, net $ 42,940,369 100.0 % $ 39,244,726 100.0 % Cost of Revenues Ground rents 7,981,107 18.6 % 7,753,495 19.7 % Utilities 1,790,349 4.2 % 1,672,420 4.3 % Commissions paid 3,409,923 7.9 % 3,103,413 7.9 % Other costs of revenues 1,955,438 4.5 % 1,866,299 4.8 % Total cost of revenues 15,136,817 35.2 % 14,395,627 36.7 % Gross margin 27,803,552 64.8 % 24,849,099 63.3 % Other Operating Expenses Employee costs 7,072,960 16.5 % 6,724,871 17.1 % Professional fees 804,203 1.9 % 521,377 1.3 % General and administrative 3,902,279 9.1 % 3,591,370 9.2 % Depreciation 5,075,358 11.8 % 4,581,316 11.7 % Amortization 3,933,290 9.1 % 3,674,411 9.4 % Accretion 199,211 0.5 % 196,099 0.5 % Loss (gain) on disposition of assets 206,832 0.5 % (175,262 ) (0.5 %) Total expenses 21,194,133 49.4 % 19,114,182 48.7 % Segment Income from Operations 6,609,419 15.4 % 5,734,917 14.6 % Interest expense, net (956,251 ) (2.2 %) (1,138,242 ) (2.9 %) Net Income Attributable to Common Stockholders $ 5,653,168 13.2 % $ 4,596,675 11.7 % Comparison of Fiscal 2023 to Fiscal 2022.
The increase is mainly due to the InfoWest and Go Fiber acquisitions and hiring within our FFH business. ● Professional fees as a percentage of total segment operating revenues decreased from 5.0% in fiscal 2021 to 2.3% in fiscal 2022.
The increase is mainly due to the InfoWest and Go Fiber acquisitions as well as hiring within our other broadband businesses. ● Professional fees as a percentage of total segment operating revenues remained flat at 2.3% in fiscal 2022 and in fiscal 2023. ● General and administrative expenses as a percentage of total segment operating revenues increased from 18.1% in fiscal 2022 to 20.1% in fiscal 2023.
We had net income attributable to common stockholders in the amount of $7,139,548 in fiscal 2022, or income per share of $0.24, based on 29,766,247 diluted weighted average shares outstanding.
We had a net loss attributable to common stockholders in the amount of $7,004,009 in fiscal 2023, or a loss per share of $0.23, based on 31,092,850 diluted weighted average shares outstanding.
Net other income included a gain of $24,977,740 related to the deconsolidation of Yellowstone (see Note 8 to the consolidated financial statements for further discussion), $1,837,211 related to the remeasurement of Yellowstone's public warrants from January 1, 2022 to January 25, 2022, and interest and dividend income of $434,941.
Net other income included a gain of $24,977,740 related to the deconsolidation of Yellowston e, $4,085,040 mainly related to our investment in the 24th Street Funds, $1,837,211 related to the remeasurement of Yellowstone's public warrants from January 1, 2022 to January 25, 2022, and interest and dividend income of $434,941.
The increase in amortization expense is mainly driven by the InfoWest and Go Fiber acquisitions. 48 Table of Contents Results of Insurance Operations For the Years Ended December 31, 2022 2021 Amount As a % of Segment Operating Revenues Amount As a % of Segment Operating Revenues Operating Revenues Premiums earned $ 10,649,089 79.7 % $ 7,686,400 75.1 % Insurance commissions 2,050,838 15.3 % 2,212,849 21.6 % Investment and other income 662,270 5.0 % 339,061 3.3 % Total operating revenues 13,362,197 100.0 % 10,238,310 100.0 % Cost of Revenues Commissions paid 2,934,022 21.9 % 2,071,221 20.2 % Premium taxes, fees, and assessments 289,268 2.2 % 249,267 2.5 % Losses and loss adjustment expense 1,532,293 11.5 % 862,009 8.4 % Total cost of revenues 4,755,583 35.6 % 3,182,497 31.1 % Gross margin 8,606,614 64.4 % 7,055,813 68.9 % Other Operating Expenses Employee costs 5,752,302 43.0 % 5,089,464 49.7 % Professional fees 259,535 1.9 % 315,455 3.1 % General and administrative 1,241,261 9.3 % 2,223,374 21.7 % Amortization 182,414 1.4 % 177,080 1.7 % Depreciation 87,855 0.7 % 29,143 0.3 % Total expenses 7,523,367 56.3 % 7,834,516 76.5 % Segment Income (Loss) from Operations 1,083,247 8.1 % (778,703 ) (7.6 %) Interest expense, net - - (2,009 ) (0.0 %) Other investment (loss) income (3,569,262 ) (26.7 %) 2,670,468 26.1 % Net (Loss) Income Attributable to Common Stockholders $ (2,486,015 ) (18.6 %) $ 1,889,756 18.5 % Comparison of Fiscal 2022 to Fiscal 2021.
The increase in depreciation and amortization expense is mainly due to the InfoWest and Go Fiber acquisitions as well as continued capital investments across all of our broadband businesses. 49 Table of Contents Results of Insurance Operations For the Years Ended December 31, 2023 2022 Amount As a % of Segment Operating Revenues Amount As a % of Segment Operating Revenues Operating Revenues Premiums earned $ 13,932,659 78.7 % $ 10,649,089 79.7 % Insurance commissions 1,884,007 10.6 % 2,050,838 15.3 % Investment and other income 1,889,225 10.7 % 662,270 5.0 % Total operating revenues 17,705,891 100.0 % 13,362,197 100.0 % Cost of Revenues Commissions paid 4,387,088 24.8 % 2,934,022 21.9 % Premium taxes, fees, and assessments 376,828 2.1 % 289,268 2.2 % Losses and loss adjustment expense 2,044,251 11.6 % 1,532,293 11.5 % Total cost of revenues 6,808,167 38.5 % 4,755,583 35.6 % Gross margin 10,897,724 61.5 % 8,606,614 64.4 % Other Operating Expenses Employee costs 6,500,480 36.7 % 5,752,302 43.0 % Professional fees 596,245 3.4 % 259,535 1.9 % General and administrative 1,970,121 11.1 % 1,241,261 9.3 % Depreciation 152,388 0.9 % 87,855 0.7 % Amortization 160,246 0.9 % 182,414 1.4 % Total expenses 9,379,480 53.0 % 7,523,367 56.3 % Segment Income from Operations 1,518,244 8.5 % 1,083,247 8.1 % Other investment income (loss) 538,621 3.1 % (3,569,262 ) (26.7 %) Net Income (Loss) Attributable to Common Stockholders $ 2,056,865 11.6 % $ (2,486,015 ) (18.6 %) Comparison of Fiscal 2023 to Fiscal 2022.
The interest expense under our term loan is fixed at 4.00% per annum. 47 Table of Contents Results of Broadband Operations For the Years Ended December 31, 2022 2021 Amount As a % of Segment Operating Revenues Amount As a % of Segment Operating Revenues Operating Revenues Broadband revenues $ 28,627,271 100.0 % $ 15,234,266 100.0 % Cost of Revenues Network operations and data costs 4,319,410 15.1 % 2,134,938 14.0 % Programming costs 90,139 0.3 % 99,868 0.7 % Cell site rent and utilities 1,111,487 3.9 % 594,984 3.9 % Other costs of revenues 2,017,465 7.0 % 483,970 3.2 % Total cost of revenues 7,538,501 26.3 % 3,313,760 21.8 % Gross margin 21,088,770 73.7 % 11,920,506 78.2 % Other Operating Expenses Employee costs 10,892,844 38.1 % 5,754,642 37.8 % Professional fees 659,025 2.3 % 759,713 5.0 % General and administrative 5,166,722 18.1 % 2,183,466 14.3 % Amortization 2,617,966 9.1 % 943,717 6.2 % Depreciation 3,869,994 13.5 % 1,870,184 12.3 % Accretion 10,260 0.0 % 13,771 0.0 % Loss on disposition of assets 113,885 0.4 % 3,657 0.0 % Total expenses 23,330,696 81.5 % 11,529,150 75.6 % Segment (Loss) Income from Operations (2,241,926 ) (7.8 %) 391,356 2.6 % Interest expense, net (19,831 ) (0.1 %) (11,852 ) (0.1 %) Noncontrolling interest in subsidiary income (436,648 ) (1.5 %) (374,095 ) (2.5 %) Net (Loss) Income Attributable to Common Stockholders $ (2,698,405 ) (9.4 %) $ 5,409 0.0 % Comparison of Fiscal 2022 to Fiscal 2021.
Treasury securities. 48 Table of Contents Results of Broadband Operations For the Years Ended December 31, 2023 2022 Amount As a % of Segment Operating Revenues Amount As a % of Segment Operating Revenues Operating Revenues Broadband revenues $ 35,340,502 100.0 % $ 28,627,271 100.0 % Cost of Revenues Network operations and data costs 5,181,917 14.7 % 4,319,410 15.1 % Programming costs 61,646 0.2 % 90,139 0.3 % Cell site rent and utilities 1,597,681 4.5 % 1,111,487 3.9 % Other costs of revenues 3,114,274 8.8 % 2,017,465 7.0 % Total cost of revenues 9,955,518 28.2 % 7,538,501 26.3 % Gross margin 25,384,984 71.8 % 21,088,770 73.7 % Other Operating Expenses Employee costs 14,527,407 41.1 % 10,892,844 38.1 % Professional fees 823,969 2.3 % 659,025 2.3 % General and administrative 7,093,277 20.1 % 5,166,722 18.1 % Depreciation 6,816,929 19.3 % 3,869,994 13.5 % Amortization 3,316,403 9.4 % 2,617,966 9.1 % Accretion 17,290 0.0 % 10,260 0.0 % (Gain) loss on disposition of assets (122,418 ) (0.3 %) 113,885 0.4 % Total expenses 32,472,857 91.9 % 23,330,696 81.5 % Segment Loss from Operations (7,087,873 ) (20.1 %) (2,241,926 ) (7.8 %) Interest income (expense), net 17,664 0.1 % (19,831 ) (0.1 %) Noncontrolling interest in subsidiary loss (income) 75,008 0.2 % (436,648 ) (1.5 %) Net Loss Attributable to Common Stockholders $ (6,995,201 ) (19.8 %) $ (2,698,405 ) (9.4 %) Comparison of Fiscal 2023 to Fiscal 2022.
The decrease is mainly due to a $900,000 reduction of the contingent consideration related to the ACS acquisition as well as lower IT system implementation related expenses. ● During fiscal 2022, our segment income from insurance operations of $1,083,247 was more than offset by other investment losses of $3,569,262 mainly from unrealized losses on our investments in publicly held securities.
The increase is mainly due to a $900,000 reduction in general and administrative expenses during the fourth quarter of fiscal 2022 related to finalizing the ACS acquisition contingent consideration. ● During fiscal 2023, our segment income from insurance operations of $1,518,244 was increased by other investment income of $538,621 mainly from unrealized gains on our investments in publicly held securities.
The shares were sold in the offering pursuant to the Company’s universal shelf registration statement on Form S-3ASR (File No. 333-254870) that was declared effective on March 30, 2021, which we refer to as the “2021 Shelf Registration Statement.” The 2021 Shelf Registration Statement expired on March 28, 2022 upon the filing of our 2021 Annual Report on Form 10-K as we no longer qualified as a well-known seasoned issuer. 2022 Shelf Registration Statement In April 2022, we filed a shelf registration statement on Form S-3 (File No. 333-264470) that was declared effective on May 11, 2022, which we refer to as the “2022 Shelf Registration Statement,” relating to the registration of Class A common stock, preferred stock, par value $0.001 per share, which we refer to as “preferred stock,” debt securities and warrants of the Company for up to $500 million.
As described below, we may raise additional funds through our shelf registration statement allowing us to raise up to $500 million through the sale of securities to fund future acquisitions and investments. 52 Table of Contents 2022 Shelf Registration Statement In April 2022, we filed a shelf registration statement on Form S-3 (File No. 333-264470) that was declared effective on May 11, 2022, which we refer to as the “2022 Shelf Registration Statement,” relating to the registration of Class A common stock, preferred stock, par value $0.001 per share, which we refer to as “preferred stock,” debt securities and warrants of the Company for up to $500 million.
For fiscal 2022 and fiscal 2021, our revenues in dollars and as a percentage of total revenues were as follows: For the Years Ended December 31, 2022 2021 2022 vs 2021 Amount As a % of Total Revenues Amount As a % of Total Revenues $ Variance Revenues: Billboard rentals, net $ 39,244,726 48.3 % $ 31,499,235 55.3 % $ 7,745,491 Broadband services 28,627,271 35.3 % 15,234,266 26.7 % 13,393,005 Premiums earned 10,649,089 13.1 % 7,686,400 13.5 % 2,962,689 Insurance commissions 2,050,838 2.5 % 2,212,849 3.9 % (162,011 ) Investment and other income 662,270 0.8 % 339,061 0.6 % 323,209 Total Revenues $ 81,234,194 100.0 % $ 56,971,811 100.0 % $ 24,262,383 We realized total revenues of $81,234,194 during fiscal 2022, an increase of 42.6% over revenues of $56,971,811 during fiscal 2021.
For fiscal 2023 and fiscal 2022, our revenues in dollars and as a percentage of total revenues were as follows: For the Years Ended December 31, 2023 2022 2023 vs 2022 Amount As a % of Total Revenues Amount As a % of Total Revenues $ Variance Revenues: Billboard rentals, net $ 42,940,369 44.6 % $ 39,244,726 48.3 % $ 3,695,643 Broadband services 35,340,502 36.7 % 28,627,271 35.3 % 6,713,231 Premiums earned 13,932,659 14.5 % 10,649,089 13.1 % 3,283,570 Insurance commissions 1,884,007 2.0 % 2,050,838 2.5 % (166,831 ) Investment and other income 2,156,199 2.2 % 662,270 0.8 % 1,493,929 Total Revenues $ 96,253,736 100.0 % $ 81,234,194 100.0 % $ 15,019,542 We realized total revenues of $96,253,736 during fiscal 2023, an increase of 18.5% over revenues of $81,234,194 during fiscal 2022.
The increase is mainly driven by the InfoWest and Go Fiber acquisitions as well as our FFH business. ● Employee costs in fiscal 2022 increased by 89.3% from fiscal 2021.
The increase is mainly driven by the InfoWest and Go Fiber acquisitions as well as an increase in sales commissions and fuel costs within Other costs of revenues. ● Employee costs in fiscal 2023 increased by 33.4% from fiscal 2022.
Investments : ● Since September 2015, we have made a series of investments in commercial real estate, a commercial real estate management, brokerage and related services business as well as an asset management business. We currently own 30% of Logic and approximately 49.9% of 24th Street Holding Company, LLC, both directly and indirectly through our ownership in Logic.
We hope to continue to expand in Arizona, Florida, Nevada, Utah, and other locales. Investments : ● Since September 2015, we have made a series of investments in commercial real estate, a commercial real estate management, brokerage and related services business as well as an asset management business. We currently own 30% of Logic.
The increase was mainly driven by the InfoWest and Go Fiber acquisitions, our FFH business, and the Keleher and Missouri Neon acquisitions, which were partially offset by a $900,000 reduction of the contingent consideration related to the ACS acquisition. ● Non-cash expenses in fiscal 2022 included $8,649,066 in depreciation expense, $6,474,791 in amortization expense, and $206,359 in accretion expense related to asset retirement obligations for certain billboard and broadband assets.
The increase was mainly driven by the InfoWest and Go Fiber acquisitions, higher marketing and software related expenses within our broadband businesses, continued hiring within BOAM, and a $900,000 reduction of the contingent consideration related to the ACS acquisition during the fourth quarter of fiscal 2022. ● Non-cash expenses in fiscal 2023 included $12,155,096 in depreciation expense, $7,409,939 in amortization expense, and $216,501 in accretion expense related to asset retirement obligations for certain billboard and broadband assets.
At December 31, 2022, we had approximately $25 million in unrestricted cash and $34 million in short-term treasury securities.
At December 31, 2023, we had approximately $22 million in unrestricted cash and $18 million in short-term treasury securities (excludes $29 million of short-term treasury securities held by funds consolidated by BOAM).
The decrease in net loss from operations in dollars was primarily due to the management bonus payments in fiscal 2021, improved operations within our billboard business and insurance business, lower professional fees at Boston Omaha, and net income from operations generated by the InfoWest and Go Fiber acquisitions, which were partially offset by costs associated with our FFH business and our asset management business.
The increase in net loss from operations in dollars was primarily due to an increase in depreciation and amortization expense related to our InfoWest and Go Fiber acquisitions and capital investments within our other broadband businesses as well as costs associated with hiring within our broadband and asset management businesses, which were partially offset by improved operations within our billboard and insurance businesses.
For fiscal 2022 and fiscal 2021, our expenses in dollars and as a percentage of total revenues were as follows: For the Years Ended December 31, 2022 2021 2022 vs 2021 Amount As a % of Total Revenues Amount As a % of Total Revenues $ Variance Costs and Expenses: Cost of billboard revenues $ 14,395,627 17.7 % $ 12,094,834 21.2 % $ 2,300,793 Cost of broadband revenues 7,538,501 9.3 % 3,313,760 5.8 % 4,224,741 Cost of insurance revenues 4,755,583 5.9 % 3,182,497 5.6 % 1,573,086 Employee costs 26,343,272 32.4 % 34,245,526 60.1 % (7,902,254 ) Professional fees 5,300,275 6.5 % 7,703,901 13.5 % (2,403,626 ) General and administrative 12,861,992 15.8 % 9,756,257 17.1 % 3,105,735 Amortization 6,474,791 8.0 % 4,549,608 8.0 % 1,925,183 Depreciation 8,649,066 10.6 % 5,579,026 9.8 % 3,070,040 (Gain) loss on disposition of assets (61,377 ) (0.1 %) 178,911 0.3 % (240,288 ) Accretion 206,359 0.3 % 134,360 0.3 % 71,999 Total Costs and Expenses $ 86,464,089 106.4 % $ 80,738,680 141.7 % $ 5,725,409 During fiscal 2022, we had total costs and expenses of $86,464,089, as compared to total costs and expenses of $80,738,680 in fiscal 2021.
For fiscal 2023 and fiscal 2022, our expenses in dollars and as a percentage of total revenues were as follows: For the Years Ended December 31, 2023 2022 2023 vs 2022 Amount As a % of Total Revenues Amount As a % of Total Revenues $ Variance Costs and Expenses: Cost of billboard revenues $ 15,136,817 15.7 % $ 14,395,627 17.7 % $ 741,190 Cost of broadband revenues 9,955,518 10.3 % 7,538,501 9.3 % 2,417,017 Cost of insurance revenues 6,808,167 7.1 % 4,755,583 5.9 % 2,052,584 Employee costs 32,561,929 33.8 % 26,343,272 32.4 % 6,218,657 Professional fees 4,665,515 4.9 % 5,300,275 6.5 % (634,760 ) General and administrative 16,112,243 16.8 % 12,861,992 15.8 % 3,250,251 Depreciation 12,155,096 12.6 % 8,649,066 10.6 % 3,506,030 Amortization 7,409,939 7.7 % 6,474,791 8.0 % 935,148 Accretion 216,501 0.2 % 206,359 0.3 % 10,142 Loss (gain) on disposition of assets 84,414 0.1 % (61,377 ) (0.1 %) 145,791 Total Costs and Expenses $ 105,106,139 109.2 % $ 86,464,089 106.4 % $ 18,642,050 During fiscal 2023, we had total costs and expenses of $105,106,139, as compared to total costs and expenses of $86,464,089 in fiscal 2022.
These items were partially offset by improved cash flow generation within our billboard and insurance businesses as well as positive operating cash flow impact from the InfoWest and Go Fiber acquisitions. Net Cash Provided by (Used in) Investing Activities .
The increase in net cash provided by operating activities was mainly driven by improved cash flow generation within our billboard and insurance businesses, positive operating cash flow impact from the InfoWest and Go Fiber acquisitions, and the 2021 bonus payments under our Management Incentive Bonus Plan, which totaled $15,000,000 and were paid in January 2022.
Key assumptions utilized in estimating the future cash flows expected to be generated by each reporting unit primarily relate to forecasted revenues and premiums earned.
Key assumptions utilized in estimating the future cash flows expected to be generated by each reporting unit primarily relate to forecasted revenues and premiums earned. Goodwill Goodwill represents future economic benefits arising from other assets acquired in a business combination that are not individually identified and separately recognized. Goodwill is subject to an annual impairment test.
We have bought parcels of land in Nevada which we hope to develop or repurpose for other uses. We have provided approximately $15 million of capital to finance the initial stages of these projects and are currently in the process of seeking to raise third party capital to be invested alongside our capital.
We invested approximately $15 million of capital to finance the initial acquisitions for these projects and subsequently raised third-party capital to be invested alongside our capital. The BFR Fund acquired land parcels in Nevada with the initial plan to develop, construct, and operate build-for-rent communities.
Net cash provided by investing activities was $87,862,907 during fiscal 2022 as compared with net cash used in investing activities of $45,670,808 during fiscal 2021.
These items were partially offset by operating costs within our FFH business and our asset management business. Net Cash (Used in) Provided by Investing Activities . Net cash used in investing activities was $64,252,691 during fiscal 2023 as compared with net cash provided by investing activities of $87,862,907 during fiscal 2022.
The increase as a percent of revenues is mainly due to the InfoWest and Go Fiber acquisitions and our FFH business. ● Depreciation and amortization expense increased by $1,999,810 and $1,674,249, respectively, from fiscal 2021.
The increase is mainly due to the InfoWest and Go Fiber acquisitions as well as higher marketing and software related expenses. ● Depreciation and amortization expense increased by $2,946,935 and $698,437, respectively, from fiscal 2022.